DDM Analysis: 601066.SS

Valuation Snapshot

Stable Growth	$75.79 - $245.25	$229.84
Multi-Stage	$32.79 - $35.86	$34.30
Blended Fair Value	$132.07
Current Price	$26.82
Upside	392.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.21%	27.16%	0.97	0.88	0.93	0.80	0.72	0.57	0.58	0.42	0.25	0.15
YoY Growth	-	-	10.67%	-5.23%	16.48%	10.55%	25.97%	-1.77%	39.80%	67.81%	62.32%	73.67%
Dividend Yield	-	-	4.03%	3.95%	3.62%	3.42%	2.26%	1.84%	2.21%	5.34%	3.18%	1.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,014.51
(-) Cash Dividends Paid (M)	4,922.50
(=) Cash Retained (M)	5,092.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,002.90	1,251.81	751.09
Cash Retained (M)	5,092.01	5,092.01	5,092.01
(-) Cash Required (M)	-2,002.90	-1,251.81	-751.09
(=) Excess Retained (M)	3,089.11	3,840.20	4,340.92
(/) Shares Outstanding (M)	8,120.83	8,120.83	8,120.83
(=) Excess Retained per Share	0.38	0.47	0.53
LTM Dividend per Share	0.61	0.61	0.61
(+) Excess Retained per Share	0.38	0.47	0.53
(=) Adjusted Dividend	0.99	1.08	1.14
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$75.79	$229.84	$245.25
Upside / Downside	182.59%	756.96%	814.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,014.51	10,665.45	11,358.71	12,097.02	12,883.33	13,720.75	14,132.37
Payout Ratio	49.15%	57.32%	65.49%	73.66%	81.83%	90.00%	92.50%
Projected Dividends (M)	4,922.50	6,113.75	7,439.07	8,910.84	10,542.52	12,348.67	13,072.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,666.85	5,720.56	5,774.27
Year 2 PV (M)	6,391.25	6,512.99	6,635.87
Year 3 PV (M)	7,096.10	7,299.81	7,507.37
Year 4 PV (M)	7,781.79	8,081.05	8,388.87
Year 5 PV (M)	8,448.68	8,856.75	9,280.44
PV of Terminal Value (M)	230,911.58	242,064.69	253,644.67
Equity Value (M)	266,296.24	278,535.85	291,231.49
Shares Outstanding (M)	8,120.83	8,120.83	8,120.83
Fair Value	$32.79	$34.30	$35.86
Upside / Downside	22.27%	27.89%	33.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CSC Financial Co., Ltd. (601066.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener